1.199
Revenue₹B
1.020
1.061
1.108
1.170
1.217
1.265
1.323
1.409
1.501
1.626
1.263
5.96%
5.31%
20
19.43
Revenue growth%
23.22
23.62
22.28
23.93
26.19
23.78
24.30
22.45
20.04
19.56
11.49
22.45
23.42
82
18.90
Gross margin%
31.85
31.04
29.43
28.04
30.31
31.13
32.80
31.46
30.58
32.53
15.68
31.46
31.09
75
6.81
Operating margin%
0.40
0.40
0.49
0.40
0.77
3.57
3.16
4.66
6.84
4.68
29.50
4.66
1.97
34
11.19
Net margin%
5.00
2.92
3.33
4.58
1.75
3.43
0.62
0.40
1.25
3.91
28.98
1.25
3.12
82
22.22
P/E ratio (avg)x
8.945
8.405
8.864
9.288
10.56
11.99
11.10
12.23
11.71
11.35
34.54
11.71
10.83
86
30.24
EV/EBITx
29.59
28.71
31.94
31.85
34.27
30.88
31.87
34.95
37.02
41.07
16.98
34.95
31.91
65
27.30
FCF yield (avg)%
31.11
29.78
31.62
32.47
32.15
33.81
31.80
32.67
34.54
36.15
17.86
33.81
32.31
83
25.71
FCF margin%
22.78
22.43
24.75
26.27
27.13
29.72
28.40
30.23
29.66
27.06
16.13
29.66
27.10
30
1.471
FCF / Net incomex
1.208
1.256
1.369
1.340
1.328
1.396
1.596
1.485
1.502
1.421
0.128
1.485
1.382
45
3.23
ROIC%
0.61
0.82
2.97
0.40
0.40
0.40
1.36
1.13
0.92
2.71
7.18
1.13
0.87
84
13.93
Return on equity%
27.43
28.76
28.02
27.88
30.86
31.79
33.80
31.32
32.03
32.18
16.80
32.03
31.09
45
23.26
Return on assets%
3.47
2.48
0.40
1.20
2.55
4.84
4.55
4.81
5.26
5.70
21.01
4.84
4.01
65
5.80
EPS₹
5.65
5.03
4.33
3.78
4.12
3.95
3.98
4.36
4.11
3.88
6.32
(1.19%)
(3.97%)
—
16.96
EPS growth%
24.61
27.34
27.55
29.08
31.76
32.91
34.27
37.05
37.82
40.79
4.01
37.05
32.33
38
1.88
Bookvalue per sh₹
5.22
5.94
6.39
7.74
8.81
9.07
10.25
10.39
10.68
11.03
3.86
4.59%
9.61%
—
4.26
FCF per share₹
11.01
11.71
11.35
12.54
14.94
15.44
15.53
15.48
17.13
19.90
1.86
5.90%
7.50%
—
4.77
Dividend per sh₹
4.66
4.65
4.64
4.43
4.56
4.62
4.11
3.78
3.35
2.95
4.42
(8.31%)
(4.61%)
—
19.47
Div yield (avg)%
25.82
27.40
26.67
26.43
25.58
22.77
21.23
20.38
17.64
16.13
29.06
20.38
24.18
16
20.21
Payout ratio%
12.80
12.25
15.15
14.75
14.51
13.37
10.61
9.50
7.68
8.07
18.85
9.50
12.52
85
193.9
Shares (diluted)M
310.1
332.0
347.2
412.9
447.7
498.7
555.0
655.0
638.6
651.7
187.5
7.80%
8.99%
45
13.13
Buyback yield%
22.23
21.32
24.22
25.39
22.88
20.90
21.95
19.05
19.56
21.25
12.41
20.90
21.64
91
0.540
D/E ratiox
1.202
1.128
1.217
1.176
1.102
1.110
1.260
1.402
1.300
1.375
0.840
1.300
1.209
43
0.317
Enterprise value₹B
2.475
2.495
2.368
2.516
2.928
3.365
3.413
3.596
3.465
3.985
1.033
6.36%
5.21%
58
0.445
LT debt₹B
1.215
1.362
1.548
1.547
1.530
1.574
1.522
1.492
1.459
1.478
1.556
(0.69%)
3.34%
35
Revenue
₹1.626B
5.31%
1.00×
Cost of revenue
₹1.138B
5.31%
1.00×
Operating expenses
₹185.5M
5.51%
1.02×
Property and equipment
13.94%
Spread over hurdle
(4.35%)